107 Elm Dr
Converse, Texas, 78109-1305
3 bed • 2 bath • 6 guests • $195,000
Annual Revenue
$33,967
Profit (Cash Flow)
$2,719
Cash on Cash Return
5.1%
Annual Revenue
AirDNA projects $186/night at 50% occupancy ($33,967).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.09% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.09%
Cap Rate
8.13%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$9,254
Deductible property tax
$1,930
Your total deduction
$29,411
Your adjusted annual income
$150,000 - $29,411 = $120,588
Taxes on $120,588 (30%)
$36,176
Your old tax bill
$45,000
Your new tax bill
$36,176
Estimated tax savings
$8,823
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com